274 And 278 N Hazel AveDemorestGA30535
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 4.66% gross rental yield, 274 And 278 N Hazel Ave, Demorest, GA, 30535 in Demorest is priced for capital growth, not immediate cash flow. The $509,900 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $140,876 by year five, with $4,696/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.86) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $120,842.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.7% | 7.0% |
| Monthly Cash Flow | $(1,123) | $300 |
City averages based on Demorest market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,980 |
| Total Monthly Debt Service | $2,900 |
| DSCR Ratio | 0.68x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2024
9,452 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30535, Demorest, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,437 (100%) |
| Owner Occupied HU | 2,411 (70.1%) |
| Renter Occupied HU | 704 (20.5%) |
| Vacant Housing Units | 322 ( 9.4%) |
| Median Home Value | $278,374 |
| Average Home Value | $308,770 |
Housing Distribution
Address Breakdown
Residential
3,075
Single Family
3,075
Multi-Family
0
Businesses
211
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Townhouse
Built in 2024
9,452 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30535, Demorest, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,437 (100%) |
| Owner Occupied HU | 2,411 (70.1%) |
| Renter Occupied HU | 704 (20.5%) |
| Vacant Housing Units | 322 ( 9.4%) |
| Median Home Value | $278,374 |
| Average Home Value | $308,770 |
Housing Distribution
Address Breakdown
Residential
3,075
Single Family
3,075
Multi-Family
0
Businesses
211
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jerry Harkness • Keller Williams Lanier Partner
Mls Name: GAMLS
Mls Provider:
Mls ID: #10440481
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.